Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in Cumberland at 200 Heroux Blvd UNIT 804, Cumberland, RI, 02864 generates $2,894/mo in rent, after a $1,983/mo payment. Total monthly income is $2,894/mo. Return on cash invested sits at 19.68% in year one, and rental yield is 8.57% on a $405,100 entry. Equity gained on principal adds $2,614/yr, while 5% annual appreciation builds toward $111,922 over five years. Five-year ROI reaches 102.97% and total cumulative return in cash sums $138,273. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,894/mo property income rather than buyer’s personal income.
Townhouse
Built in 1986
N/A lot
$N/A/sqft
$275 monthly HOA
Date | Event | Price |
|---|---|---|
| 2025-07-21 | Sold | $405,100 |
| 2025-05-08 | Pending sale | $399,000 |
| 2025-05-02 | Listed for sale | $399,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-11 | $3270.00 | 2.86% | $273,600 | N/A |
| 2023-10-11 | $3179.00 | -5.02% | $273,600 | 22.53% |
| 2022-10-11 | $3347.00 | 1.70% | $223,300 | N/A |
Listed by: Nancy Casimiro • Coldwell Banker Realty
Mls Name: StateWide MLS RI
Mls Provider:
Mls ID: #1383930
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed. Copyright 2025 State-Wide MLS, Inc. All rights reserved.
